Keppel Corporation Ltd
SGX:BN4

Watchlist Manager
Keppel Corporation Ltd Logo
Keppel Corporation Ltd
SGX:BN4
Watchlist
Price: 10.23 SGD 0.79% Market Closed
Market Cap: 18B SGD

Relative Value

The Relative Value of one BN4 stock under the Base Case scenario is hidden SGD. Compared to the current market price of 10.23 SGD, Keppel Corporation Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BN4 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
19
Median 3Y
1.8
Median 5Y
1.7
Industry
0.9
Forward
2.7
vs History
11
vs Industry
35
Median 3Y
13
Median 5Y
10.7
Industry
14.9
Forward
21.6
vs History
68
vs Industry
3
Median 3Y
47.6
Median 5Y
43
Industry
7.8
vs History
vs Industry
9
Median 3Y
-12.1
Median 5Y
-7.7
Industry
14.6
vs History
3
vs Industry
37
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
vs History
3
vs Industry
13
Median 3Y
2.9
Median 5Y
2.7
Industry
1.2
Forward
4
vs History
3
vs Industry
14
Median 3Y
10.9
Median 5Y
10.5
Industry
4.6
vs History
50
vs Industry
23
Median 3Y
18.8
Median 5Y
16.9
Industry
9.4
Forward
17.3
vs History
60
vs Industry
28
Median 3Y
23.5
Median 5Y
21.2
Industry
13
Forward
21.2
vs History
69
vs Industry
1
Median 3Y
72.7
Median 5Y
70.6
Industry
10.2
vs History
3
vs Industry
Median 3Y
-24.7
Median 5Y
-24.7
Industry
15.6
vs History
3
vs Industry
23
Median 3Y
0.9
Median 5Y
0.7
Industry
0.7

Multiples Across Competitors

BN4 Competitors Multiples
Keppel Corporation Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Keppel Corporation Ltd
SGX:BN4
18.6B SGD 2.9 18.3 16.9 20.2
US
General Electric Co
NYSE:GE
299.5B USD 6.8 37.2 34.1 39.4
DE
Siemens AG
XETRA:SIE
183.9B EUR 2.3 19.1 15.6 21.1
JP
Hitachi Ltd
TSE:6501
22.2T JPY 2.3 35 14.9 21.2
US
Honeywell International Inc
NASDAQ:HON
121.5B USD 3 19.8 15 17.9
US
3M Co
NYSE:MMM
89B USD 3.6 26.2 15.2 18.7
ZA
Bidvest Group Ltd
JSE:BVT
77.5B Zac 0 0 0 0
US
Roper Technologies Inc
F:ROP
41.1B EUR 6.2 30.5 18.6 26.1
CN
CITIC Ltd
HKEX:267
360.4B HKD 0.4 5.8 64.5 0
HK
CK Hutchison Holdings Ltd
HKEX:1
214.9B HKD 0.8 27.8 5.6 14.2
KR
Samsung C&T Corp
KRX:028260
39.9T KRW 1 19.9 10 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Keppel Corporation Ltd
SGX:BN4
Average EV/EBITDA: 21
16.9
25%
0.7
US
General Electric Co
NYSE:GE
34.1
23%
1.5
DE
Siemens AG
XETRA:SIE
15.6
14%
1.1
JP
Hitachi Ltd
TSE:6501
14.9
12%
1.2
US
Honeywell International Inc
NASDAQ:HON
15
7%
2.1
US
3M Co
NYSE:MMM
15.2
7%
2.2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
7%
N/A
US
R
Roper Technologies Inc
F:ROP
18.6
10%
1.9
CN
CITIC Ltd
HKEX:267
64.5
103%
0.6
HK
CK Hutchison Holdings Ltd
HKEX:1
5.6
4%
1.4
KR
Samsung C&T Corp
KRX:028260
10
11%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Keppel Corporation Ltd
SGX:BN4
Average EV/EBIT: 21.4
20.2
30%
0.7
US
General Electric Co
NYSE:GE
39.4
27%
1.5
DE
Siemens AG
XETRA:SIE
21.1
16%
1.3
JP
Hitachi Ltd
TSE:6501
21.2
N/A N/A
US
Honeywell International Inc
NASDAQ:HON
17.9
8%
2.2
US
3M Co
NYSE:MMM
18.7
9%
2.1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
11%
N/A
US
R
Roper Technologies Inc
F:ROP
26.1
11%
2.4
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
14.2
22%
0.6
KR
Samsung C&T Corp
KRX:028260
13.5
12%
1.1